<turbo-stream action="replace" target="analysis-table"><template><div id="analysis-table"><div class="overflow-x-auto"><table class="table table-zebra table-md w-full"><thead><tr class="bg-gray-100 flex-no rounded-l-lg sm:rounded-none mb-2 sm:mb-0"><th></th><th>Year 1</th><th>Year 2</th><th>Year 3</th><th>Year 4</th><th>Year 5</th><th><strong>Total</strong></th></tr></thead><tbody><tr><td title="rental_yearly">Total Rental Income</td><td>£22,116</td><td>£22,448</td><td>£23,009</td><td>£23,584</td><td>£24,292</td><td>£115,449</td></tr><tr><td>Total Expenses</td><td>£18,383</td><td>£18,428</td><td>£18,495</td><td>£18,563</td><td>£18,645</td><td>£92,514</td></tr><tr><td>Profit Before Tax</td><td>£3,733</td><td>£4,020</td><td>£4,514</td><td>£5,021</td><td>£5,647</td><td>£22,935</td></tr><tr><td>Profit After Tax      </td><td>£3,024</td><td>£3,256</td><td>£3,656</td><td>£4,067</td><td>£4,574</td><td>£18,577</td></tr><tr><td>Change In Property Value</td><td>£11,850</td><td>£12,206</td><td>£23,048</td><td>£26,526</td><td>£28,118</td><td>£101,748</td></tr><tr><td>Net Return</td><td>£14,874</td><td>£15,462</td><td>£26,705</td><td>£30,593</td><td>£32,692</td><td>£120,325</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>15%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>12%</td><td>21%</td><td>24%</td><td>26%</td><td>95%</td></tr></tbody></table></div></div></template></turbo-stream>